N Smith Electrical Limited - Accounts to registrar (filleted) - small 17.3

N Smith Electrical Limited - Accounts to registrar (filleted) - small 17.3


IRIS Accounts Production v17.3.1.106 05220835 Board of Directors 1.12.16 30.11.17 30.11.17 false true false false false true false Ordinary 1.00000 Ordinary A 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure052208352016-11-30052208352017-11-30052208352016-12-012017-11-30052208352015-11-30052208352015-12-012016-11-30052208352016-11-3005220835ns15:EnglandWales2016-12-012017-11-3005220835ns14:PoundSterling2016-12-012017-11-3005220835ns10:Director12016-12-012017-11-3005220835ns10:PrivateLimitedCompanyLtd2016-12-012017-11-3005220835ns10:SmallEntities2016-12-012017-11-3005220835ns10:AuditExempt-NoAccountantsReport2016-12-012017-11-3005220835ns10:SmallCompaniesRegimeForDirectorsReport2016-12-012017-11-3005220835ns10:SmallCompaniesRegimeForAccounts2016-12-012017-11-3005220835ns10:FullAccounts2016-12-012017-11-300522083512016-12-012017-11-3005220835ns10:OrdinaryShareClass12016-12-012017-11-3005220835ns10:OrdinaryShareClass22016-12-012017-11-3005220835ns10:Director22016-12-012017-11-3005220835ns10:CompanySecretary12016-12-012017-11-3005220835ns10:RegisteredOffice2016-12-012017-11-3005220835ns5:CurrentFinancialInstruments2017-11-3005220835ns5:CurrentFinancialInstruments2016-11-3005220835ns5:Non-currentFinancialInstruments2017-11-3005220835ns5:Non-currentFinancialInstruments2016-11-3005220835ns5:ShareCapital2017-11-3005220835ns5:ShareCapital2016-11-3005220835ns5:RetainedEarningsAccumulatedLosses2017-11-3005220835ns5:RetainedEarningsAccumulatedLosses2016-11-3005220835ns5:NetGoodwill2016-12-012017-11-3005220835ns5:PlantMachinery2016-12-012017-11-3005220835ns5:FurnitureFittings2016-12-012017-11-3005220835ns5:MotorVehicles2016-12-012017-11-3005220835ns5:ComputerEquipment2016-12-012017-11-3005220835ns5:NetGoodwill2016-11-3005220835ns5:NetGoodwill2017-11-3005220835ns5:NetGoodwill2016-11-3005220835ns5:PlantMachinery2016-11-3005220835ns5:FurnitureFittings2016-11-3005220835ns5:MotorVehicles2016-11-3005220835ns5:ComputerEquipment2016-11-3005220835ns5:PlantMachinery2017-11-3005220835ns5:FurnitureFittings2017-11-3005220835ns5:MotorVehicles2017-11-3005220835ns5:ComputerEquipment2017-11-3005220835ns5:PlantMachinery2016-11-3005220835ns5:FurnitureFittings2016-11-3005220835ns5:MotorVehicles2016-11-3005220835ns5:ComputerEquipment2016-11-3005220835ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-11-3005220835ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-12-012017-11-3005220835ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2017-11-3005220835ns5:LeasedAssetsHeldAsLesseens5:MotorVehicles2016-11-3005220835ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-11-3005220835ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-11-3005220835ns5:FinanceLeasesns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-11-3005220835ns5:FinanceLeasesns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-11-3005220835ns5:FinanceLeasesns5:BetweenOneFiveYears2017-11-3005220835ns5:FinanceLeasesns5:BetweenOneFiveYears2016-11-3005220835ns5:FinanceLeases2017-11-3005220835ns5:FinanceLeases2016-11-3005220835ns5:WithinOneYear2017-11-3005220835ns5:WithinOneYear2016-11-3005220835ns5:BetweenOneFiveYears2017-11-3005220835ns5:BetweenOneFiveYears2016-11-3005220835ns5:AllPeriods2017-11-3005220835ns5:AllPeriods2016-11-3005220835ns5:AcceleratedTaxDepreciationDeferredTax2017-11-3005220835ns5:AcceleratedTaxDepreciationDeferredTax2016-11-3005220835ns5:DeferredTaxation2016-11-3005220835ns5:DeferredTaxation2016-12-012017-11-3005220835ns5:DeferredTaxation2017-11-3005220835ns10:OrdinaryShareClass12017-11-3005220835ns10:OrdinaryShareClass22017-11-3005220835ns10:Director112016-11-3005220835ns10:Director112015-11-3005220835ns10:Director112016-12-012017-11-3005220835ns10:Director112015-12-012016-11-3005220835ns10:Director112017-11-3005220835ns10:Director112016-11-30


REGISTERED NUMBER: 05220835 (England and Wales)















N Smith Electrical Limited

Unaudited Financial Statements for the Year Ended 30 November 2017






N Smith Electrical Limited (Registered number: 05220835)






Contents of the Financial Statements
for the Year Ended 30 November 2017




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


N Smith Electrical Limited

Company Information
for the Year Ended 30 November 2017







DIRECTORS: Mr N Smith
Mr C Smith





SECRETARY: Mr C Smith





REGISTERED OFFICE: Unit 6 Sharlands Farm
Craft Workshops
Blackboys
East Sussex
TN22 5HN





REGISTERED NUMBER: 05220835 (England and Wales)





ACCOUNTANTS: Swindells LLP
Chartered Accountants
Atlantic House
8 Bell Lane
Bellbrook Industrial Estate
Uckfield
East Sussex
TN22 1QL

N Smith Electrical Limited (Registered number: 05220835)

Balance Sheet
30 November 2017

2017 2016
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 5,950 6,800
Tangible assets 5 67,240 46,309
73,190 53,109

CURRENT ASSETS
Stocks 255,227 190,304
Debtors 6 403,372 276,364
Cash at bank 263,608 167,050
922,207 633,718
CREDITORS: AMOUNTS FALLING DUE
WITHIN ONE YEAR

7

618,975

437,253
NET CURRENT ASSETS 303,232 196,465
TOTAL ASSETS LESS CURRENT
LIABILITIES

376,422

249,574

CREDITORS: AMOUNTS FALLING DUE
AFTER MORE THAN ONE YEAR

8

-

(2,026

)

PROVISIONS FOR LIABILITIES 11 (12,776 ) (8,302 )
NET ASSETS 363,646 239,246

CAPITAL AND RESERVES
Called up share capital 12 200 200
Retained earnings 363,446 239,046
SHAREHOLDERS' FUNDS 363,646 239,246

N Smith Electrical Limited (Registered number: 05220835)

Balance Sheet - continued
30 November 2017


The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 November 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 November 2017 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the
Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as
at the end of each financial year and of its profit or loss for each financial year in accordance with the
requirements of Sections 394 and 395 and which otherwise comply with the requirements of the
Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors on 4 April 2018 and were signed on its
behalf by:





Mr C Smith - Director


N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements
for the Year Ended 30 November 2017

1. STATUTORY INFORMATION

N Smith Electrical Limited is a private company, limited by shares , registered in England and Wales.
The company's registered number and registered office address can be found on the Company
Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

This is the first year in which the financial statements have been prepared under FRS 102 and the
company has not been required to restate the comparative prior year amounts. There have been no
significant changes to the accounting policies other than amendments to certain wording to comply
with FRS 102. The transition has not had a material effect on the financial position or financial
performance of the company.

Turnover
Turnover represents amounts chargeable, net of value added tax, in respect of electrical services
supplied to customers. Revenue is recognised when the company obtains, through performance
under contract, the right to consideration for those services.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2004, is being amortised evenly over its estimated useful life of twenty years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 25% on reducing balance

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after due regard
for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated
costs to completion and selling costs. Cost includes all direct costs and an appropriate proportion of
fixed and variable overheads.


N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2017

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and Loss
Account, except to the extent that it relates to items recognised in other comprehensive income or
directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been
enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed
at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognised in financial statements. Deferred tax is measured
using tax rates and laws that have been enacted or substantively enacted by the year end and that
are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is
probable that they will be recovered against the reversal of deferred tax liabilities or other future
taxable profits.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet.
Those held under hire purchase contracts are depreciated over their estimated useful lives. Those
held under finance leases are depreciated over their estimated useful lives or the lease term,
whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The
capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the
period of the lease.

Pension costs and other post-retirement benefits
The company contributes to an employees' defined contribution pension scheme. Contributions
payable to the pension scheme are charged to profit or loss in the period to which they relate.

Government grants
Grants received of a revenue nature are credited to income so as to match them with the
expenditure to which they relate.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 23 (2016 - 18 ) .

N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2017

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 December 2016
and 30 November 2017 17,000
AMORTISATION
At 1 December 2016 10,200
Charge for year 850
At 30 November 2017 11,050
NET BOOK VALUE
At 30 November 2017 5,950
At 30 November 2016 6,800

5. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor Computer
machinery fittings vehicles equipment Totals
£    £    £    £    £   
COST
At 1 December 2016 6,144 9,551 73,582 18,693 107,970
Additions 3,020 - 35,656 6,157 44,833
Disposals - - (6,250 ) - (6,250 )
At 30 November 2017 9,164 9,551 102,988 24,850 146,553
DEPRECIATION
At 1 December 2016 4,798 8,306 37,981 10,576 61,661
Charge for year 1,092 313 17,444 3,570 22,419
Eliminated on disposal - - (4,767 ) - (4,767 )
At 30 November 2017 5,890 8,619 50,658 14,146 79,313
NET BOOK VALUE
At 30 November 2017 3,274 932 52,330 10,704 67,240
At 30 November 2016 1,346 1,245 35,601 8,117 46,309

N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2017

5. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under finance leases are as follows:
Motor
vehicles
£   
COST
At 1 December 2016
and 30 November 2017 11,379
DEPRECIATION
At 1 December 2016 6,579
Charge for year 1,200
At 30 November 2017 7,779
NET BOOK VALUE
At 30 November 2017 3,600
At 30 November 2016 4,800

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 325,978 267,542
Other debtors 77,394 8,822
403,372 276,364

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Finance leases (see note 9) 2,026 2,026
Trade creditors 526,701 258,111
Taxation and social security 74,390 58,043
Other creditors 15,858 119,073
618,975 437,253

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2017 2016
£    £   
Finance leases (see note 9) - 2,026

N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2017

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Finance leases
2017 2016
£    £   
Net obligations repayable:
Within one year 2,026 2,026
Between one and five years - 2,026
2,026 4,052

Non-cancellable
operating leases
2017 2016
£    £   
Within one year - 3,043
Between one and five years 19,934 8,196
19,934 11,239

10. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
£    £   
Finance leases 2,026 4,052

Hire purchase and finance leases are secured upon the relevant asset.

11. PROVISIONS FOR LIABILITIES
2017 2016
£    £   
Deferred tax
Accelerated capital allowances 12,776 8,302

Deferred
tax
£   
Balance at 1 December 2016 8,302
Charge to Income Statement during year 4,474
Balance at 30 November 2017 12,776

N Smith Electrical Limited (Registered number: 05220835)

Notes to the Financial Statements - continued
for the Year Ended 30 November 2017

12. CALLED UP SHARE CAPITAL



Allotted, issued and fully paid:
Number: Class: Nominal 2017 2016
value: £    £   
100 Ordinary £1 100 100
100 Ordinary A £1 100 100
200 200

Ordinary and Ordinary A shares rank pari passu in all respects.

13. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended
30 November 2017 and 30 November 2016:

2017 2016
£    £   
Mr C Smith
Balance outstanding at start of year (680 ) 17,482
Amounts advanced 708 2,156
Amounts repaid - (20,318 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 28 (680 )

This loan is interest free, unsecured and repayable on demand.